This Day On The Street
Continue to site right-arrow
ADVERTISEMENT
This account is pending registration confirmation. Please click on the link within the confirmation email previously sent you to complete registration.
Need a new registration confirmation email? Click here
TheStreet Open House

Chuy’s Holdings, Inc. Announces Third Quarter 2013 Financial Results

Pro forma net income represents our net income plus the sum of the net reduction in our interest expense, the reduction in our management fees and expenses as a result of our IPO, the application of the net proceeds of the IPO to repay $79.4 million of the Company’s debt, and the expenses incurred related to our secondary offerings, less the incremental costs of being a public company and the pro forma incremental income tax expense resulting from the adjustments above as well as other discrete tax items in 2013 and to adjust the effective tax rate to 30%, our long-term estimated effective rate, for the comparable period in 2012.

The following table includes a reconciliation of net income to restaurant-level EBITDA (in thousands):

    Thirteen Weeks Ended     Thirty-Nine Weeks Ended
September 29,     September 23, September 29,     September 23,
2013 2012 2013 2012
 
Net income as reported $ 2,816 $ 790 $ 8,617 $ 2,902
Income tax provision 1,209 341 3,381 1,243
Interest expense 23 2,285 80 5,451
General and administrative 2,418 2,497 7,720 6,419
Advisory agreement termination fee 2,000
Secondary offering costs 925
Restaurant pre-opening expenses 983 934 3,004 2,914
Depreciation and amortization 2,324   1,725   6,418   4,672  
Restaurant-level EBITDA $ 9,773   $ 8,572   $ 30,145   $ 25,601  
 
Restaurant-level EBITDA margin (1) 18.3 % 19.1 % 19.6 % 20.3 %
 

(1) Restaurant-level EBITDA margin is calculated by dividing restaurant-level EBITDA by revenue.

 

The following is a reconciliation of GAAP net income and net income per share to pro forma net income and pro forma net income per share (in thousands):

    Thirteen Weeks Ended     Thirty-Nine Weeks Ended
September 29,     September 23, September 29,     September 23,
2013 2012 2013 2012
 
Net income as reported $ 2,816 $ 790 $ 8,617 $ 2,902
Interest expense as reported (1) 2,285 5,451
Pro forma interest expense based upon reduced debt balance (2) (107 ) (321 )
Management fees and expenses (3) 2,094
Secondary offering costs (4) 925
Incremental public costs (5) (130 ) (805 )
Income tax expense (6)   (613 ) (497 ) (1,926 )
Pro forma net income $ 2,816   $ 2,225   $ 9,045   $ 7,395  
 
Net income per share - pro forma:
Basic - pro forma $ 0.17 $ 0.14 $ 0.56 $ 0.46
Diluted - pro forma $ 0.17 $ 0.13 $ 0.54 $ 0.45
 
Weighted-average shares outstanding - pro forma:
Basic - pro forma (7) 16,344,454 15,918,427 16,241,661 15,918,427
Diluted - pro forma (7) 16,712,618 16,652,508 16,658,585 16,600,682
 

Notes to reconciliation of GAAP net income to non-GAAP pro forma net income:

1.

 

Reflects the adjustment to eliminate the historical interest expense for all prior periods presented that were based upon actual outstanding balances before the application of the net proceeds from our IPO.

 

2.

Reflects interest expense assuming the post-IPO long-term debt balance of $5.0 million was outstanding as of the beginning of fiscal year 2012. This balance reflects the repayment of $79.4 million of long-term debt from the net proceeds from our IPO. This interest expense calculation assumes a change in interest rate from 8.5% to 7.0% due to the reduction in our total leverage ratio to below 2.0 to 1.0 upon application of the net proceeds from the IPO. The interest adjustment is also based on the following assumptions:

 

   

a.

 

an unused facility fee on the unfunded $10.5 million of our revolver and delayed Term B Loan at an annual rate of 0.5%; and

b.

a lower annual amortization of deferred loan costs of approximately $25,000 after the write-off of approximately $1.6 million, which occured in the third quarter of 2012 but is assumed to occur at the beginning of fiscal 2012.

 

3.

Reflects the elimination of the management fees and expenses paid and reimbursed to Goode Partners, LLC for the periods presented.

 

4.

Reflects the elimination of the offering expenses associated with the two secondary offerings completed in January 2013 and April 2013.

 

5.

Reflects an estimate of recurring incremental legal, accounting, insurance and other compliance costs we expect to incur as a public company for the periods prior to being a public company.

 

6.

Reflects the tax expense associated with the adjustment in 1 through 5 above and normalizing the tax rate to 30.0% in 2012, which reflects our estimated long-term effective tax rate. In 2013, the tax expense reflects the favorable impact of a one-time tax adjustment for incremental employment tax credits from open tax years offset by the unfavorable tax impact of the non-deductible secondary offering costs. After excluding this net favorable tax benefit in 2013, our pro forma effective tax rate for the thirty-nine weeks ended September 29, 2013 was 30.0%.

 

7.

For 2012 periods, this reflects (i) 6,708,332 additional shares of common stock issued in the IPO, (ii) the repurchase by the Company of 1,655,662 shares of its common and preferred stock on April 6, 2012, and (iii) the conversion of all series of our outstanding preferred stock into common stock as if all of these transactions occurred at the beginning of fiscal year 2012.





5 of 6

Check Out Our Best Services for Investors

Action Alerts PLUS

Portfolio Manager Jim Cramer and Director of Research Jack Mohr reveal their investment tactics while giving advanced notice before every trade.

Product Features:
  • $2.5+ million portfolio
  • Large-cap and dividend focus
  • Intraday trade alerts from Cramer
Quant Ratings

Access the tool that DOMINATES the Russell 2000 and the S&P 500.

Product Features:
  • Buy, hold, or sell recommendations for over 4,300 stocks
  • Unlimited research reports on your favorite stocks
  • A custom stock screener
Stocks Under $10

David Peltier uncovers low dollar stocks with serious upside potential that are flying under Wall Street's radar.

Product Features:
  • Model portfolio
  • Stocks trading below $10
  • Intraday trade alerts
14-Days Free
Try it NOW
Only $9.95
Try it NOW
14-Days Free
Try it NOW

Check Out Our Best Services for Investors

Dividend Stock Advisor

David Peltier identifies the best of breed dividend stocks that will pay a reliable AND significant income stream.

Product Features:
  • Diversified model portfolio of dividend stocks
  • Updates with exact steps to take - BUY, HOLD, SELL
Trifecta Stocks

Every recommendation goes through 3 layers of intense scrutiny—quantitative, fundamental and technical analysis—to maximize profit potential and minimize risk.

Product Features:
  • Model Portfolio
  • Intra Day Trade alerts
  • Access to Quant Ratings
Options Profits

Our options trading pros provide over 100 monthly option trading ideas and strategies to help you become a well-seasoned trader.

Product Features:
  • Actionable options commentary and news
  • Real-time trading community
Try it NOW
Try it NOW
Try it NOW
To begin commenting right away, you can log in below using your Disqus, Facebook, Twitter, OpenID or Yahoo login credentials. Alternatively, you can post a comment as a "guest" just by entering an email address. Your use of the commenting tool is subject to multiple terms of service/use and privacy policies - see here for more details.
Submit an article to us!
SYM TRADE IT LAST %CHG

Markets

DOW 17,976.31 +263.65 1.49%
S&P 500 2,086.24 +25.22 1.22%
NASDAQ 4,947.4410 +56.2220 1.15%

Partners Compare Online Brokers

Free Reports

Free Newsletters from TheStreet

My Subscriptions:

After the Bell

Before the Bell

Booyah! Newsletter

Midday Bell

TheStreet Top 10 Stories

Winners & Losers

Register for Newsletters
Top Rated Stocks Top Rated Funds Top Rated ETFs